[JETSON] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
02-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -205.88%
YoY- -1066.83%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 122,631 114,580 130,452 106,200 158,302 188,702 148,583 -3.14%
PBT -162 11,787 -1,775 -20,663 938 -1,585 1,927 -
Tax 6,111 -250 -16,850 2,038 607 -812 514 51.01%
NP 5,949 11,537 -18,625 -18,625 1,545 -2,397 2,441 15.98%
-
NP to SH 6,788 10,673 -18,041 -18,041 1,866 -2,397 2,441 18.56%
-
Tax Rate - 2.12% - - -64.71% - -26.67% -
Total Cost 116,682 103,043 149,077 124,825 156,757 191,099 146,142 -3.67%
-
Net Worth 104,255 90,682 78,573 81,899 89,415 93,953 88,720 2.72%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 900 782 1,006 - -
Div Payout % - - - 0.00% 41.94% 0.00% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 104,255 90,682 78,573 81,899 89,415 93,953 88,720 2.72%
NOSH 59,252 59,195 58,984 60,056 52,167 50,301 46,694 4.04%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.85% 10.07% -14.28% -17.54% 0.98% -1.27% 1.64% -
ROE 6.51% 11.77% -22.96% -22.03% 2.09% -2.55% 2.75% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 206.96 193.56 221.16 176.83 303.45 375.14 318.20 -6.91%
EPS 11.46 18.03 -30.49 -30.04 3.60 -4.76 5.23 13.95%
DPS 0.00 0.00 0.00 1.50 1.50 2.00 0.00 -
NAPS 1.7595 1.5319 1.3321 1.3637 1.714 1.8678 1.90 -1.27%
Adjusted Per Share Value based on latest NOSH - 59,490
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 45.76 42.76 48.68 39.63 59.08 70.42 55.45 -3.14%
EPS 2.53 3.98 -6.73 -6.73 0.70 -0.89 0.91 18.56%
DPS 0.00 0.00 0.00 0.34 0.29 0.38 0.00 -
NAPS 0.3891 0.3384 0.2932 0.3056 0.3337 0.3506 0.3311 2.72%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.54 0.52 0.60 0.57 0.70 0.99 1.35 -
P/RPS 1.23 0.27 0.27 0.32 0.23 0.26 0.42 19.59%
P/EPS 22.17 2.88 -1.96 -1.90 19.57 -20.78 25.82 -2.50%
EY 4.51 34.67 -50.98 -52.70 5.11 -4.81 3.87 2.58%
DY 0.00 0.00 0.00 2.63 2.14 2.02 0.00 -
P/NAPS 1.44 0.34 0.45 0.42 0.41 0.53 0.71 12.49%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 29/02/08 02/03/07 27/02/06 23/02/05 11/03/04 -
Price 2.00 0.50 0.64 0.59 0.67 0.93 1.31 -
P/RPS 0.97 0.26 0.29 0.33 0.22 0.25 0.41 15.41%
P/EPS 17.46 2.77 -2.09 -1.96 18.73 -19.52 25.06 -5.83%
EY 5.73 36.06 -47.79 -50.92 5.34 -5.12 3.99 6.21%
DY 0.00 0.00 0.00 2.54 2.24 2.15 0.00 -
P/NAPS 1.14 0.33 0.48 0.43 0.39 0.50 0.69 8.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment